ÉϺ£Æû³µ¼¯ÍŹɷÝÓÐÏÞ¹«Ë¾2018Äê¶È²ÆÎñ±¨±í·ÖÎö±¨¸æ

ÉϺ£Æû³µ¼¯ÍŹɷÝÓÐÏÞ¹«Ë¾2018Äê¶È²ÆÎñ±¨±í·ÖÎö±¨¸æ

2 »á¼Æ±¨±í·ÖÎö 2.1 ×ʲú¸ºÕ®±í·ÖÎö

2.1.1 ˮƽÇ÷ÊÆ·ÖÎö

±í¸ñ 5 2018 Äê¶È ˮƽ·ÖÎö Table 5 Horizontal Analysis In 2018 ÏîÄ¿(ÍòÔª) »õ±Ò×ʽ𠽻Ò×ÐÔ½ðÈÚ×ʲú Ó¦ÊÕÆ±¾Ý Ó¦ÊÕÕË¿î Ô¤¸¶¿îÏî Ó¦ÊÕÀûÏ¢ Ó¦ÊÕ¹ÉÀû ÆäËûÓ¦ÊÕ¿î ÂòÈë·µÊÛ½ðÈÚ×ʲú ´æ»õ Ò»ÄêÄÚµ½ÆÚµÄ·ÇÁ÷¶¯×ʲú ÆäËûÁ÷¶¯×ʲú Á÷¶¯×ʲúºÏ¼Æ ·¢·Å´û¿î¼°µæ¿î ¿É¹©³öÊÛ½ðÈÚ×ʲú ³¤ÆÚÓ¦ÊÕ¿î ³¤ÆÚ¹ÉȨͶ×Ê Í¶×ÊÐÔ·¿µØ²ú ¹Ì¶¨×ʲú ÔÚ½¨¹¤³Ì ÎÞÐÎ×ʲú ¿ª·¢Ö§³ö ÉÌÓþ ³¤ÆÚ´ý̯·ÑÓà µÝÑÓËùµÃ˰×ʲú ÆäËû·ÇÁ÷¶¯×ʲú ·ÇÁ÷¶¯×ʲúºÏ¼Æ ×ʲú×Ü¼Æ ¶ÌÆÚ½è¿î ÎüÊÕ´æ¿î¼°Í¬Òµ´æ·Å ²ðÈë×ʽ𠽻Ò×ÐÔ½ðÈÚ¸ºÕ® Ó¦¸¶Æ±¾Ý Ó¦¸¶ÕË¿î 2017Äê 12,161,111.98 479,519.15 2,964,174.20 3,466,780.71 2,983,519.50 43,614.68 176,112.68 921,420.25 63,096.01 5,004,176.49 5,530,027.19 5,201,299.70 38,994,852.53 7,857,710.13 6,436,815.69 397,634.55 6,750,022.27 290,932.74 5,822,665.90 1,647,697.15 1,174,531.50 172.55 72,367.11 183,522.61 2,493,529.44 230,858.95 33,358,460.60 72,353,313.13 1,571,739.90 7,048,567.64 3,493,050.00 20,362.38 1,654,142.05 12,111,941.27 2018Äê 12,377,137.64 2,656,195.84 2,096,043.74 4,012,980.61 1,869,377.30 0.00 0.00 1,609,867.55 66,427.00 5,894,262.39 6,848,261.68 7,907,030.68 45,337,584.42 8,362,258.50 2,393,034.73 683,741.33 7,093,041.20 318,971.91 6,918,728.05 2,084,925.82 1,400,833.35 53,865.00 148,137.22 204,697.29 2,792,966.38 484,199.80 32,939,400.57 78,276,984.98 1,672,644.03 7,188,886.68 5,177,000.00 97,739.98 2,956,121.56 12,526,549.70 ±ä¶¯¶î 216,025.66 2,176,676.69 -868,130.46 546,199.89 -1,114,142.20 -43,614.68 -176,112.68 688,447.30 3,330.99 890,085.90 1,318,234.49 2,705,730.98 6,342,731.89 504,548.38 -4,043,780.97 286,106.78 343,018.94 28,039.17 1,096,062.14 437,228.67 226,301.85 75,770.11 21,174.68 299,436.94 253,340.84 -419,060.03 5,923,671.86 100,904.13 140,319.04 1,683,950.00 77,377.60 1,301,979.51 414,608.42 ±ä¶¯±È 1.78% 453.93% -29.29% 15.76% -37.34% -100.00% -100.00% 74.72% 5.28% 17.79% 23.84% 52.02% 16.27% 6.42% -62.82% 71.95% 5.08% 9.64% 18.82% 26.54% 19.27% 104.70% 11.54% 12.01% 109.74% -1.26% 8.19% 6.42% 1.99% 48.21% 380.00% 78.71% 3.42% Ó°Ïì×Ü×ʲú 0.30% 3.01% -1.20% 0.75% -1.54% -0.06% -0.24% 0.95% 0.00% 1.23% 1.82% 3.74% 8.77% 0.70% -5.59% 0.40% 0.47% 0.04% 1.51% 0.60% 0.31% 0.07% 0.10% 0.03% 0.41% 0.35% -0.58% 8.19% 0.14% 0.19% 2.33% 0.11% 1.80% 0.57% 53,692.45 31116.90% 9

ÉϺ£Æû³µ¼¯ÍŹɷÝÓÐÏÞ¹«Ë¾2018Äê¶È²ÆÎñ±¨±í·ÖÎö±¨¸æ

Ô¤ÊÕ¿îÏî Âô³ö»Ø¹º½ðÈÚ×ʲú¿î Ó¦¸¶Ö°¹¤Ð½³ê Ó¦½»Ë°·Ñ Ó¦¸¶ÀûÏ¢ Ó¦¸¶¹ÉÀû ÆäËûÓ¦¸¶¿î Ò»ÄêÄÚµ½ÆÚµÄ·ÇÁ÷¶¯¸ºÕ® ÆäËûÁ÷¶¯¸ºÕ® Á÷¶¯¸ºÕ®ºÏ¼Æ ³¤ÆÚ½è¿î Ó¦¸¶Õ®È¯ ³¤ÆÚÓ¦¸¶¿î רÏîÓ¦¸¶¿î ³¤ÆÚ¸ºÕ®ºÏ¼Æ Ô¤¼Æ¸ºÕ® µÝÑÓËùµÃ˰¸ºÕ® ÆäËû·ÇÁ÷¶¯¸ºÕ® µÝÑÓÊÕÒæ-·ÇÁ÷¶¯¸ºÕ® ·ÇÁ÷¶¯¸ºÕ®ºÏ¼Æ ¸ºÕ®ºÏ¼Æ ʵÊÕ×ʱ¾(»ò¹É±¾) ×ʱ¾¹«»ý Ó¯Ó๫»ý Ò»°ã·çÏÕ×¼±¸ δ·ÖÅäÀûÈó רÏî´¢±¸ ÆäËû×ÛºÏÊÕÒæ ¹éÊôÓÚĸ¹«Ë¾ËùÓÐÕßÈ¨ÒæºÏ¼Æ ÉÙÊý¹É¶«È¨Òæ ËùÓÐÕßÈ¨ÒæºÏ¼Æ ¸ºÕ®ÓëËùÓÐÕßÈ¨Òæ×Ü¼Æ 2,717,740.81 31,900.00 993,951.66 1,712,917.68 61,055.90 67,933.01 5,904,174.36 1,693,676.38 14,097.68 39,097,250.72 689,402.05 707,185.33 18,288.67 84,080.34 1,498,956.39 1,346,091.79 308,504.83 567,280.63 2,324,647.09 6,045,480.73 45,142,731.45 1,168,346.14 5,486,843.49 3,774,648.56 208,012.63 10,469,463.75 40,900.63 1,385,315.08 22,533,530.27 4,677,051.41 27,210,581.68 72,353,313.13 1,535,485.73 47,009.94 942,102.75 1,057,488.50 0.00 0.00 6,755,046.31 1,461,390.71 14,848.20 41,432,314.07 1,915,793.06 1,337,479.24 119,754.18 0.00 3,373,026.48 1,526,568.77 226,667.61 585,323.40 2,661,062.10 8,372,648.36 49,804,962.44 1,168,346.14 5,532,294.55 4,084,317.16 289,852.61 11,509,736.50 50,904.68 801,404.55 23,436,856.20 5,035,166.35 28,472,022.55 78,276,984.98 -1,182,255.08 15,109.94 -51,848.91 -655,429.19 -61,055.90 -67,933.01 850,871.95 -232,285.67 750.52 2,335,063.36 1,226,391.02 630,293.91 101,465.51 -84,080.34 1,874,070.10 180,476.97 -81,837.22 18,042.77 336,415.01 2,327,167.63 4,662,230.99 0.00 45,451.07 309,668.60 81,839.98 1,040,272.75 10,004.05 -583,910.52 903,325.92 358,114.94 1,261,440.87 5,923,671.86 -43.50% 47.37% -5.22% -38.26% -100.00% -100.00% 14.41% -13.71% 5.32% 5.97% 177.89% 89.13% 554.80% -100.00% 125.02% 13.41% -26.53% 3.18% 14.47% 38.49% 10.33% 0.00% 0.83% 8.20% 39.34% 9.94% 24.46% -42.15% 4.01% 7.66% 4.64% 8.19% -1.63% 0.02% -0.07% -0.91% -0.08% -0.09% 1.18% -0.32% 0.00% 3.23% 1.70% 0.87% 0.14% -0.12% 2.59% 0.25% -0.11% 0.02% 0.46% 3.22% 6.44% 0.00% 0.06% 0.43% 0.11% 1.44% 0.01% -0.81% 1.25% 0.49% 1.74% 8.19% ´Ó×ʲúµÄ½Ç¶È¶ÔÉÏÆû¼¯ÍŵÄ×ʲú¸ºÕ®±í½øÐÐˮƽ·ÖÎö£¬2018ÄêµÄ×ʲú×ܼÆÊÇ78,276,984.98ÍòÔª£¬Ïà±È2017Äê±ä¶¯ÁË5,923,671.86ÍòÔª£¬±ä¶¯ÁË8.19%£¬ÆäÖУ¬Á÷¶¯×ʲúºÏ¼ÆÎª45,337,584.42ÍòÔª£¬Ïà±È2017Äê±ä¶¯ÁË6,342,731.89ÍòÔª£¬±ä¶¯ÁË16.27%¡£»õ±Ò×ʽðΪ12,377,137.64ÍòÔª£¬Ïà±È2017Äê±ä¶¯ÁË216,025.66ÍòÔª£¬±ä¶¯ÁË1.78%£¬´æ»õΪ5,894,262.39ÍòÔª£¬Ïà±È2017Äê±ä¶¯ÁË890,085.90ÍòÔª£¬±ä¶¯ÁË17.79%£»·ÇÁ÷¶¯×Ê

10

ÉϺ£Æû³µ¼¯ÍŹɷÝÓÐÏÞ¹«Ë¾2018Äê¶È²ÆÎñ±¨±í·ÖÎö±¨¸æ

²úºÏ¼ÆÎª32,939,400.57ÍòÔª£¬Ïà±È2017Äê±ä¶¯ÁË-419,060.03ÍòÔª£¬±ä¶¯ÁË-1.26%£¬ÆäÖеĹ̶¨×ʲúΪ6,918,728.05ÍòÔª£¬Ïà±È2017Äê±ä¶¯ÁË1,096,062.14ÍòÔª£¬±ä¶¯ÁË18.82%¡£

Á÷¶¯×ʲú±ä¶¯Ç÷ÊÆ 50,000,000.00 45,000,000.00 40,000,000.00 35,000,000.00 30,000,000.00 25,000,000.00 20,000,000.00 15,000,000.00 10,000,000.00 5,000,000.00 0.00 45,337,584.42 38,994,852.53 33,094,556.01 2016Äê 2017Äê 2018Äê ·ÇÁ÷¶¯×ʲú±ä¶¯Ç÷ÊÆ 40,000,000.00 35,000,000.00 30,000,000.00 25,000,000.00 20,000,000.00 15,000,000.00 10,000,000.00 5,000,000.00 0.00 2016Äê 2017Äê 2018Äê 25,968,257.74 33,358,460.60 32,939,400.57 Á÷¶¯¸ºÕ®±ä¶¯Ç÷ÊÆ 45,000,000.00 40,000,000.00 35,000,000.00 30,000,000.00 25,000,000.00 20,000,000.00 15,000,000.00 10,000,000.00 5,000,000.00 0.00 39,097,250.72 29,748,137.32 41,432,314.07 2016Äê 2017Äê 2018Äê 11

ÉϺ£Æû³µ¼¯ÍŹɷÝÓÐÏÞ¹«Ë¾2018Äê¶È²ÆÎñ±¨±í·ÖÎö±¨¸æ

·ÇÁ÷¶¯¸ºÕ®±ä¶¯Ç÷ÊÆ 9,000,000.00 8,000,000.00 7,000,000.00 6,000,000.00 5,000,000.00 4,000,000.00 3,000,000.00 2,000,000.00 1,000,000.00 0.00 8,372,648.36 6,045,480.73 5,805,039.03 2016Äê 2017Äê 2018Äê »õ±Ò×ʽð±ä¶¯Ç÷ÊÆ 13,000,000.00 12,500,000.00 12,000,000.00 11,500,000.00 11,000,000.00 10,500,000.00 10,000,000.00 9,500,000.00 2016Äê 2017Äê 2018Äê ´æ»õ±ä¶¯Ç÷ÊÆ 7,000,000.00 6,000,000.00 5,000,000.00 4,000,000.00 3,000,000.00 2,000,000.00 1,000,000.00 0.00 2016Äê 2017Äê 2018Äê 12

ÉϺ£Æû³µ¼¯ÍŹɷÝÓÐÏÞ¹«Ë¾2018Äê¶È²ÆÎñ±¨±í·ÖÎö±¨¸æ

¹Ì¶¨×ʲú±ä¶¯Ç÷ÊÆ 8,000,000.00 7,000,000.00 6,000,000.00 5,000,000.00 4,000,000.00 3,000,000.00 2,000,000.00 1,000,000.00 0.00 2016Äê 2017Äê 2018Äê ¸ºÕ®·½Ã棬ÉÏÆû¼¯ÍÅ2018ÄêµÄ¸ºÕ®×ܶîΪ49,804,962.44ÍòÔª£¬Ïà±È2017Äê±ä¶¯ÁË4,662,230.99ÍòÔª£¬±ä¶¯ÁË10.33%£¬ÆäÖУ¬Á÷¶¯¸ºÕ®ÊÇ41,432,314.07ÍòÔª£¬·ÇÁ÷¶¯¸ºÕ®ÊÇ8,372,648.36ÍòÔª£¬Ïà±È2017Ä꣬·Ö±ð±ä¶¯ÁË2,335,063.36ÍòÔªºÍ2,327,167.63ÍòÔª£¬±ä¶¯±ÈÂÊ·Ö±ðÊÇ5.97%ºÍ38.49%¡£

Ó¦¸¶Ö°¹¤Ð½³ê±ä¶¯Ç÷ÊÆ 1,040,000.00 1,020,000.00 1,000,000.00 980,000.00 960,000.00 940,000.00 920,000.00 900,000.00 2016Äê 2017Äê 2018Äê Ó¦½»Ë°·Ñ±ä¶¯Ç÷ÊÆ 1,800,000.00 1,600,000.00 1,400,000.00 1,200,000.00 1,000,000.00 800,000.00 600,000.00 400,000.00 200,000.00 0.00 2016Äê 2017Äê 2018Äê 13

ÁªÏµ¿Í·þ£º779662525#qq.com(#Ìæ»»Îª@) ËÕICP±¸20003344ºÅ-4